Flujo neto de $9500 Calculate the NPV Calculate the Payback Cashflow Cash Flow Nominal Value (SIN VDT) VP value (CON VPT) $320,000.00 Year PV or PV Year VP -$320,000.00 -$320,000.00 -$320,000.00 $114,000.00 $103,382.61 $320,000.00 $320,000.00 $320,000.00 $114,000.00 $103,382.61 $114,000.00 $93,754.06 $216,617.39 $122,863.33 $37,841.05 $206,000.00 2 $114,000.00 $93,754.06 $92,000.00 $359,262.67 3. $114,000.00 $85,022.28 $114,000.00 $85,022.28 $22,000.00 $114,000.00 $77,103.72 $39,262.67 $114,000.00 $77,103.72 5.05% $136,000.00 2.8 4. 4 $39,262.67 $39,262.67 IRR 15.84% 3.3 Difference 10.79% IRR(Cashflow) - IRR(VP) Flujo neto de $15,000 Calculate the NPV Calculate the Payback Year Cash Flow PV Year Cash Flow Nominal Value (SIN VDT) VP value (CON VPT) $320,000.00 $156,764.31 PV or VP -$320,000.00 $320,000.00 -$320,000.00 -$320,000.00 $180,000.00 $163,235.69 $320,000.00 $320,000.00 $180,000.00 $163,235.69 $180,000.00 $148,032.73 1. 1 $140,000.00 $180,000.00 $148,032.73 $180,000.00 $134,245.70 $180,000.00 $121,742.72 $247,256.85 $8,731.57 $125,514.13 2 $40,000.00 $220,000.00 2 $567,256.85 3 $180,000.00 $134,245.70 $180,000.00 $121,742.72 29.39% 4 4 $400,000.00 $247,256.85 $247,256.85 IRR 42.68% 1.8 2.0 Difference 13.29% IRR(Cashflow) - IRR(VP)
Flujo neto de $9500 Calculate the NPV Calculate the Payback Cashflow Cash Flow Nominal Value (SIN VDT) VP value (CON VPT) $320,000.00 Year PV or PV Year VP -$320,000.00 -$320,000.00 -$320,000.00 $114,000.00 $103,382.61 $320,000.00 $320,000.00 $320,000.00 $114,000.00 $103,382.61 $114,000.00 $93,754.06 $216,617.39 $122,863.33 $37,841.05 $206,000.00 2 $114,000.00 $93,754.06 $92,000.00 $359,262.67 3. $114,000.00 $85,022.28 $114,000.00 $85,022.28 $22,000.00 $114,000.00 $77,103.72 $39,262.67 $114,000.00 $77,103.72 5.05% $136,000.00 2.8 4. 4 $39,262.67 $39,262.67 IRR 15.84% 3.3 Difference 10.79% IRR(Cashflow) - IRR(VP) Flujo neto de $15,000 Calculate the NPV Calculate the Payback Year Cash Flow PV Year Cash Flow Nominal Value (SIN VDT) VP value (CON VPT) $320,000.00 $156,764.31 PV or VP -$320,000.00 $320,000.00 -$320,000.00 -$320,000.00 $180,000.00 $163,235.69 $320,000.00 $320,000.00 $180,000.00 $163,235.69 $180,000.00 $148,032.73 1. 1 $140,000.00 $180,000.00 $148,032.73 $180,000.00 $134,245.70 $180,000.00 $121,742.72 $247,256.85 $8,731.57 $125,514.13 2 $40,000.00 $220,000.00 2 $567,256.85 3 $180,000.00 $134,245.70 $180,000.00 $121,742.72 29.39% 4 4 $400,000.00 $247,256.85 $247,256.85 IRR 42.68% 1.8 2.0 Difference 13.29% IRR(Cashflow) - IRR(VP)
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
please tell me which is the best option and formulate why, thanks
Transcribed Image Text:Flujo neto de $9500
Calculate the NPV
Calculate the Payback
Year
Cashflow
PV
PV
Year
Cash Flow
VP
Nominal Value (SIN VDT) VP value (CON VPT)
$320,000.00
$216,617.39
or
-$320,000.00 -$320,000.00
-$320,000.00
$320,000.00 $320,000.00
$114,000.00 $103,382.61
$320,000.00
1
$114,000.00 $103,382.61
1
$206,000.00
$114,000.00 $93,754.06
$114,000.00 $85,022.28
$114,000.00 $93,754.06
$114,000.00 $85,022.28
$92,000.00
$122,863.33
$359,262.67
$22,000.00
$37,841.05
4
$114,000.00 $77,103.72
4
$114,000.00 $77,103.72
$136,000.00
$39,262.67
5.05%
IRR(Cashflow) - IRR(VP)
$39,262.67
$39,262.67
IRR
15.84%
2.8
3.3
Difference
10.79%
Flujo neto de $15,000
Calculate the NPV
Calculate the Payback
Cash Flow
Cash Flow
Nominal Value (SIN VDT) VP value (CON VPT)
$320,000.00
$156,764.31
$8,731.57
Year
PV
or
PV
Year
VP
-$320,000.00 -$320,000.00
$180,000.00 $163,235.69
$180,000.00 $148,032.73
-$320,000.00
$320,000.00 $320,000.00
$320.000.00
$180,000.00 $163,235.69
$180,000.00 $148,032.73
$140,000.00
$40,000.00
$220,000.00
$400,000.00
1
1
2
$567,256.85
$180,000.00 $134,245.70
$180,000.00 $121,742.72
$247,256.85
$180,000.00 $134,245.70
$180,000.00 $121,742.72
$125,514.13
$247,256.85
3
4
4
$247,256.85
IRR
42.68%
29.39%
1.8
2.0
Difference
13.29%
IRR(Cashflow) - IRR(VP)
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education